[ALAM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.32%
YoY- 62.96%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 370,763 375,232 349,169 348,148 339,070 322,854 305,839 13.70%
PBT 123,086 131,898 121,146 127,515 119,451 100,711 93,110 20.47%
Tax -11,384 -13,111 -16,357 -23,800 -23,173 -20,404 -15,822 -19.72%
NP 111,702 118,787 104,789 103,715 96,278 80,307 77,288 27.85%
-
NP to SH 107,881 114,060 101,788 99,671 93,746 78,236 70,772 32.48%
-
Tax Rate 9.25% 9.94% 13.50% 18.66% 19.40% 20.26% 16.99% -
Total Cost 259,061 256,445 244,380 244,433 242,792 242,547 228,551 8.72%
-
Net Worth 0 462,124 449,417 431,093 405,322 375,572 343,240 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,477 4,949 4,949 4,949 4,883 4,842 4,842 -36.06%
Div Payout % 2.30% 4.34% 4.86% 4.97% 5.21% 6.19% 6.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 462,124 449,417 431,093 405,322 375,572 343,240 -
NOSH 477,046 491,621 493,865 495,509 494,296 494,173 483,437 -0.88%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.13% 31.66% 30.01% 29.79% 28.39% 24.87% 25.27% -
ROE 0.00% 24.68% 22.65% 23.12% 23.13% 20.83% 20.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 77.72 76.33 70.70 70.26 68.60 65.33 63.26 14.72%
EPS 22.61 23.20 20.61 20.11 18.97 15.83 14.64 33.64%
DPS 0.52 1.00 1.00 1.00 0.99 0.98 1.00 -35.36%
NAPS 0.00 0.94 0.91 0.87 0.82 0.76 0.71 -
Adjusted Per Share Value based on latest NOSH - 495,509
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.20 24.50 22.79 22.73 22.13 21.08 19.97 13.67%
EPS 7.04 7.45 6.64 6.51 6.12 5.11 4.62 32.45%
DPS 0.16 0.32 0.32 0.32 0.32 0.32 0.32 -37.03%
NAPS 0.00 0.3017 0.2934 0.2814 0.2646 0.2452 0.2241 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.82 1.88 1.85 1.44 0.74 0.62 1.79 -
P/RPS 2.34 2.46 2.62 2.05 1.08 0.95 2.83 -11.91%
P/EPS 8.05 8.10 8.98 7.16 3.90 3.92 12.23 -24.35%
EY 12.43 12.34 11.14 13.97 25.63 25.53 8.18 32.20%
DY 0.29 0.53 0.54 0.69 1.34 1.58 0.56 -35.53%
P/NAPS 0.00 2.00 2.03 1.66 0.90 0.82 2.52 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 -
Price 1.64 1.77 1.83 1.61 1.22 0.71 0.83 -
P/RPS 2.11 2.32 2.59 2.29 1.78 1.09 1.31 37.44%
P/EPS 7.25 7.63 8.88 8.00 6.43 4.48 5.67 17.82%
EY 13.79 13.11 11.26 12.49 15.55 22.30 17.64 -15.15%
DY 0.32 0.56 0.55 0.62 0.81 1.38 1.21 -58.83%
P/NAPS 0.00 1.88 2.01 1.85 1.49 0.93 1.17 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment